[BIOSIS] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -36.34%
YoY- 110.56%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 9,278 10,454 9,368 10,231 11,780 10,323 17,477 -34.46%
PBT 462 304 -787 804 614 327 1,349 -51.08%
Tax 93 -280 1,115 -578 -259 -217 -220 -
NP 555 24 328 226 355 110 1,129 -37.73%
-
NP to SH 555 24 328 226 355 110 1,129 -37.73%
-
Tax Rate -20.13% 92.11% - 71.89% 42.18% 66.36% 16.31% -
Total Cost 8,723 10,430 9,040 10,005 11,425 10,213 16,348 -34.23%
-
Net Worth 52,282 51,999 51,999 0 51,636 50,285 51,101 1.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 52,282 51,999 51,999 0 51,636 50,285 51,101 1.53%
NOSH 80,434 80,000 80,000 79,166 80,681 78,571 79,846 0.49%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.98% 0.23% 3.50% 2.21% 3.01% 1.07% 6.46% -
ROE 1.06% 0.05% 0.63% 0.00% 0.69% 0.22% 2.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.53 13.07 11.71 12.92 14.60 13.14 21.89 -34.80%
EPS 0.69 0.03 0.41 0.28 0.44 0.14 1.41 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.00 0.64 0.64 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 79,166
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.86 9.99 8.95 9.77 11.25 9.86 16.69 -34.46%
EPS 0.53 0.02 0.31 0.22 0.34 0.11 1.08 -37.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.4967 0.4967 0.00 0.4932 0.4803 0.4881 1.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.42 0.42 0.44 0.44 0.41 0.41 -
P/RPS 2.95 3.21 3.59 3.40 3.01 3.12 1.87 35.55%
P/EPS 49.28 1,400.00 102.44 154.13 100.00 292.86 29.00 42.44%
EY 2.03 0.07 0.98 0.65 1.00 0.34 3.45 -29.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.65 0.00 0.69 0.64 0.64 -12.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 02/09/08 29/05/08 28/02/08 30/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.43 0.40 0.58 0.41 0.44 0.42 0.39 -
P/RPS 3.73 3.06 4.95 3.17 3.01 3.20 1.78 63.82%
P/EPS 62.32 1,333.33 141.46 143.62 100.00 300.00 27.58 72.28%
EY 1.60 0.08 0.71 0.70 1.00 0.33 3.63 -42.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.89 0.00 0.69 0.66 0.61 5.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment